Highlights

[AWC] QoQ Quarter Result on 2015-03-31 [#3]

Stock [AWC]: AWC BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -77.02%    YoY -     137.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 60,193 37,812 33,687 30,987 30,809 32,160 43,117 24.83%
  QoQ % 59.19% 12.25% 8.71% 0.58% -4.20% -25.41% -
  Horiz. % 139.60% 87.70% 78.13% 71.87% 71.45% 74.59% 100.00%
PBT 7,146 2,129 2,107 1,410 5,270 3,860 13,020 -32.89%
  QoQ % 235.65% 1.04% 49.43% -73.24% 36.53% -70.35% -
  Horiz. % 54.88% 16.35% 16.18% 10.83% 40.48% 29.65% 100.00%
Tax -1,737 -415 0 -642 -267 -462 -2,637 -24.24%
  QoQ % -318.55% 0.00% 0.00% -140.45% 42.21% 82.48% -
  Horiz. % 65.87% 15.74% -0.00% 24.35% 10.13% 17.52% 100.00%
NP 5,409 1,714 2,107 768 5,003 3,398 10,383 -35.18%
  QoQ % 215.58% -18.65% 174.35% -84.65% 47.23% -67.27% -
  Horiz. % 52.09% 16.51% 20.29% 7.40% 48.18% 32.73% 100.00%
NP to SH 3,747 1,254 2,190 575 2,502 2,510 6,043 -27.22%
  QoQ % 198.80% -42.74% 280.87% -77.02% -0.32% -58.46% -
  Horiz. % 62.01% 20.75% 36.24% 9.52% 41.40% 41.54% 100.00%
Tax Rate 24.31 % 19.49 % - % 45.53 % 5.07 % 11.97 % 20.25 % 12.92%
  QoQ % 24.73% 0.00% 0.00% 798.03% -57.64% -40.89% -
  Horiz. % 120.05% 96.25% 0.00% 224.84% 25.04% 59.11% 100.00%
Total Cost 54,784 36,098 31,580 30,219 25,806 28,762 32,734 40.83%
  QoQ % 51.76% 14.31% 4.50% 17.10% -10.28% -12.13% -
  Horiz. % 167.36% 110.28% 96.47% 92.32% 78.84% 87.87% 100.00%
Net Worth 111,126 93,826 90,986 84,038 85,654 81,405 78,919 25.55%
  QoQ % 18.44% 3.12% 8.27% -1.89% 5.22% 3.15% -
  Horiz. % 140.81% 118.89% 115.29% 106.49% 108.53% 103.15% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 111,126 93,826 90,986 84,038 85,654 81,405 78,919 25.55%
  QoQ % 18.44% 3.12% 8.27% -1.89% 5.22% 3.15% -
  Horiz. % 140.81% 118.89% 115.29% 106.49% 108.53% 103.15% 100.00%
NOSH 256,643 223,928 225,773 221,153 225,405 226,126 225,485 8.99%
  QoQ % 14.61% -0.82% 2.09% -1.89% -0.32% 0.28% -
  Horiz. % 113.82% 99.31% 100.13% 98.08% 99.96% 100.28% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.99 % 4.53 % 6.25 % 2.48 % 16.24 % 10.57 % 24.08 % -48.06%
  QoQ % 98.45% -27.52% 152.02% -84.73% 53.64% -56.10% -
  Horiz. % 37.33% 18.81% 25.96% 10.30% 67.44% 43.90% 100.00%
ROE 3.37 % 1.34 % 2.41 % 0.68 % 2.92 % 3.08 % 7.66 % -42.07%
  QoQ % 151.49% -44.40% 254.41% -76.71% -5.19% -59.79% -
  Horiz. % 43.99% 17.49% 31.46% 8.88% 38.12% 40.21% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.45 16.89 14.92 14.01 13.67 14.22 19.12 14.54%
  QoQ % 38.84% 13.20% 6.50% 2.49% -3.87% -25.63% -
  Horiz. % 122.65% 88.34% 78.03% 73.27% 71.50% 74.37% 100.00%
EPS 1.46 0.56 0.97 0.26 1.11 1.11 2.68 -33.22%
  QoQ % 160.71% -42.27% 273.08% -76.58% 0.00% -58.58% -
  Horiz. % 54.48% 20.90% 36.19% 9.70% 41.42% 41.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4330 0.4190 0.4030 0.3800 0.3800 0.3600 0.3500 15.20%
  QoQ % 3.34% 3.97% 6.05% 0.00% 5.56% 2.86% -
  Horiz. % 123.71% 119.71% 115.14% 108.57% 108.57% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 298,952
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.13 12.65 11.27 10.37 10.31 10.76 14.42 24.83%
  QoQ % 59.13% 12.24% 8.68% 0.58% -4.18% -25.38% -
  Horiz. % 139.60% 87.73% 78.16% 71.91% 71.50% 74.62% 100.00%
EPS 1.25 0.42 0.73 0.19 0.84 0.84 2.02 -27.32%
  QoQ % 197.62% -42.47% 284.21% -77.38% 0.00% -58.42% -
  Horiz. % 61.88% 20.79% 36.14% 9.41% 41.58% 41.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3717 0.3138 0.3044 0.2811 0.2865 0.2723 0.2640 25.54%
  QoQ % 18.45% 3.09% 8.29% -1.88% 5.21% 3.14% -
  Horiz. % 140.80% 118.86% 115.30% 106.48% 108.52% 103.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3900 0.3900 0.3600 0.4550 0.3000 0.3600 0.2650 -
P/RPS 1.66 2.31 2.41 3.25 2.19 2.53 1.39 12.53%
  QoQ % -28.14% -4.15% -25.85% 48.40% -13.44% 82.01% -
  Horiz. % 119.42% 166.19% 173.38% 233.81% 157.55% 182.01% 100.00%
P/EPS 26.71 69.64 37.11 175.00 27.03 32.43 9.89 93.58%
  QoQ % -61.65% 87.66% -78.79% 547.43% -16.65% 227.91% -
  Horiz. % 270.07% 704.15% 375.23% 1,769.46% 273.31% 327.91% 100.00%
EY 3.74 1.44 2.69 0.57 3.70 3.08 10.11 -48.37%
  QoQ % 159.72% -46.47% 371.93% -84.59% 20.13% -69.54% -
  Horiz. % 36.99% 14.24% 26.61% 5.64% 36.60% 30.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 0.93 0.89 1.20 0.79 1.00 0.76 11.90%
  QoQ % -3.23% 4.49% -25.83% 51.90% -21.00% 31.58% -
  Horiz. % 118.42% 122.37% 117.11% 157.89% 103.95% 131.58% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 28/08/15 21/05/15 17/02/15 24/11/14 27/08/14 -
Price 0.4350 0.4100 0.2950 0.4000 0.3350 0.3550 0.2950 -
P/RPS 1.85 2.43 1.98 2.85 2.45 2.50 1.54 12.97%
  QoQ % -23.87% 22.73% -30.53% 16.33% -2.00% 62.34% -
  Horiz. % 120.13% 157.79% 128.57% 185.06% 159.09% 162.34% 100.00%
P/EPS 29.79 73.21 30.41 153.85 30.18 31.98 11.01 93.82%
  QoQ % -59.31% 140.74% -80.23% 409.77% -5.63% 190.46% -
  Horiz. % 270.57% 664.94% 276.20% 1,397.37% 274.11% 290.46% 100.00%
EY 3.36 1.37 3.29 0.65 3.31 3.13 9.08 -48.36%
  QoQ % 145.26% -58.36% 406.15% -80.36% 5.75% -65.53% -
  Horiz. % 37.00% 15.09% 36.23% 7.16% 36.45% 34.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.98 0.73 1.05 0.88 0.99 0.84 12.29%
  QoQ % 2.04% 34.25% -30.48% 19.32% -11.11% 17.86% -
  Horiz. % 119.05% 116.67% 86.90% 125.00% 104.76% 117.86% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers